[BDB] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[BDB] BINA DARULAMAN BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -16.36%
YoY- -44.3%
Quarter Report
Latest QR
Upcoming QR
BDB's Result
BDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 186,732 243,296 183,281 187,230 146,940 328,879 251,970 -18.09%
PBT 13,232 40,767 18,442 17,036 20,416 33,862 30,544 -42.71%
Tax -3,968 -16,818 -5,377 -4,770 -5,740 -9,702 -8,552 -40.03%
NP 9,264 23,949 13,065 12,266 14,676 24,160 21,992 -43.77%
-
NP to SH 9,276 23,965 13,069 12,272 14,672 24,168 22,000 -43.74%
-
Tax Rate 29.99% 41.25% 29.16% 28.00% 28.12% 28.65% 28.00% -
Total Cost 177,468 219,347 170,216 174,964 132,264 304,719 229,978 -15.85%
-
Net Worth 509,569 504,846 487,055 495,132 430,591 284,111 276,821 50.14%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 509,569 504,846 487,055 495,132 430,591 284,111 276,821 50.14%
NOSH 305,131 304,124 304,409 303,762 265,797 72,848 72,847 159.61%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.96% 9.84% 7.13% 6.55% 9.99% 7.35% 8.73% -
ROE 1.82% 4.75% 2.68% 2.48% 3.41% 8.51% 7.95% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 61.20 80.00 60.21 61.64 55.28 451.45 345.89 -68.44%
EPS 3.04 7.88 4.29 4.04 5.52 33.18 30.20 -78.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.66 1.60 1.63 1.62 3.90 3.80 -42.16%
Adjusted Per Share Value based on latest NOSH - 304,567
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 60.31 78.58 59.20 60.47 47.46 106.22 81.38 -18.09%
EPS 3.00 7.74 4.22 3.96 4.74 7.81 7.11 -43.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6458 1.6306 1.5731 1.5992 1.3907 0.9176 0.8941 50.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.74 0.67 0.675 0.82 0.955 0.79 2.36 -
P/RPS 1.21 0.84 1.12 1.33 1.73 0.17 0.68 46.79%
P/EPS 24.34 8.50 15.72 20.30 17.30 2.38 7.81 113.21%
EY 4.11 11.76 6.36 4.93 5.78 41.99 12.80 -53.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.42 0.50 0.59 0.20 0.62 -20.42%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/04/16 18/02/16 23/11/15 27/08/15 26/05/15 26/02/15 17/11/14 -
Price 0.68 0.64 0.715 0.62 0.875 0.835 2.10 -
P/RPS 1.11 0.80 1.19 1.01 1.58 0.18 0.61 48.99%
P/EPS 22.37 8.12 16.65 15.35 15.85 2.52 6.95 117.84%
EY 4.47 12.31 6.00 6.52 6.31 39.73 14.38 -54.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.45 0.38 0.54 0.21 0.55 -17.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment